[TSH] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -93.22%
YoY- -98.42%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 152,013 158,839 148,842 124,818 138,711 144,471 133,407 9.08%
PBT 16,053 17,236 11,234 8,025 14,271 12,524 14,549 6.77%
Tax -1,646 -1,836 -2,727 -6,676 -3,965 -1,686 -2,136 -15.93%
NP 14,407 15,400 8,507 1,349 10,306 10,838 12,413 10.43%
-
NP to SH 12,202 13,531 6,996 604 8,911 9,120 12,413 -1.13%
-
Tax Rate 10.25% 10.65% 24.27% 83.19% 27.78% 13.46% 14.68% -
Total Cost 137,606 143,439 140,335 123,469 128,405 133,633 120,994 8.94%
-
Net Worth 409,387 378,603 489,500 328,666 332,817 322,049 331,142 15.17%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 409,387 378,603 489,500 328,666 332,817 322,049 331,142 15.17%
NOSH 366,047 378,603 445,000 328,666 329,522 303,820 301,038 13.90%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.48% 9.70% 5.72% 1.08% 7.43% 7.50% 9.30% -
ROE 2.98% 3.57% 1.43% 0.18% 2.68% 2.83% 3.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 41.53 41.95 33.45 37.98 42.09 47.55 44.32 -4.23%
EPS 3.33 3.71 1.92 0.19 2.70 3.00 3.37 -0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1184 1.00 1.10 1.00 1.01 1.06 1.10 1.11%
Adjusted Per Share Value based on latest NOSH - 328,666
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.00 11.50 10.77 9.03 10.04 10.46 9.65 9.11%
EPS 0.88 0.98 0.51 0.04 0.64 0.66 0.90 -1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2963 0.274 0.3542 0.2379 0.2409 0.2331 0.2396 15.19%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.70 0.63 0.66 0.67 0.77 0.83 0.94 -
P/RPS 1.69 1.50 1.97 1.76 1.83 1.75 2.12 -14.01%
P/EPS 21.00 17.63 41.98 364.58 28.47 27.65 22.80 -5.33%
EY 4.76 5.67 2.38 0.27 3.51 3.62 4.39 5.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.60 0.67 0.76 0.78 0.85 -18.08%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 12/09/06 01/06/06 24/02/06 25/11/05 25/08/05 27/05/05 -
Price 0.70 0.69 0.62 0.70 0.75 0.87 0.89 -
P/RPS 1.69 1.64 1.85 1.84 1.78 1.83 2.01 -10.90%
P/EPS 21.00 19.31 39.44 380.91 27.73 28.98 21.58 -1.79%
EY 4.76 5.18 2.54 0.26 3.61 3.45 4.63 1.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.56 0.70 0.74 0.82 0.81 -15.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment